0.932
Revenue€M
1.022
1.043
1.097
1.146
1.190
1.229
1.282
1.295
1.322
1.356
0.991
2.64%
3.20%
50
9.20
Revenue growth%
18.39
19.71
17.29
19.42
20.32
23.32
24.54
21.87
22.39
24.49
9.21
23.32
21.10
92
11.09
Gross margin%
22.40
22.49
21.38
23.84
24.00
25.86
23.15
25.32
26.02
27.82
7.22
25.86
23.92
21
16.94
Operating margin%
22.74
24.04
21.67
20.05
19.18
21.75
23.91
25.62
25.47
25.31
15.66
25.31
23.33
8
3.95
Net margin%
0.40
0.40
0.68
0.40
0.40
0.40
0.81
0.40
0.47
2.41
17.80
0.47
0.40
92
15.73
P/E ratio (avg)x
12.39
11.01
11.58
10.89
11.46
10.19
9.301
9.408
8.181
7.095
31.97
9.301
10.54
81
8.329
EV/EBITx
47.62
51.12
51.59
60.28
69.76
68.23
73.03
82.94
87.20
86.12
6.218
82.94
69.00
39
15.28
FCF yield (avg)%
27.97
27.55
26.77
28.37
29.94
29.38
29.61
29.90
31.55
33.98
20.13
29.90
29.49
93
26.80
FCF margin%
23.18
25.35
25.10
27.30
24.88
25.29
22.90
22.10
21.70
20.62
6.76
22.10
24.03
9
0.518
FCF / Net incomex
1.614
1.553
1.804
1.774
1.823
2.023
2.258
2.470
2.888
2.883
0.803
2.470
1.923
56
3.69
ROIC%
26.70
27.48
27.47
29.28
27.03
29.70
28.35
26.15
23.83
22.16
17.87
26.15
27.25
29
22.95
Return on equity%
6.96
9.80
7.53
7.13
5.78
4.88
5.53
8.40
8.10
10.93
21.57
8.10
7.33
90
26.83
Return on assets%
6.57
6.97
8.11
5.96
5.70
7.46
9.97
8.84
5.89
3.00
10.20
7.46
6.77
85
0.07
EPS€
0.11
0.10
0.10
0.09
0.10
0.09
0.08
0.08
0.09
0.09
0.08
(2.66%)
(1.82%)
—
4.57
EPS growth%
7.43
10.42
10.28
8.99
7.89
5.01
3.51
2.60
4.61
3.81
24.11
3.81
6.22
23
0.06
Bookvalue per sh€
0.09
0.08
0.08
0.09
0.10
0.09
0.09
0.10
0.09
0.09
0.15
(3.14%)
(1.06%)
—
0.12
FCF per share€
0.23
0.23
0.23
0.23
0.21
0.19
0.20
0.20
0.21
0.22
0.03
0.82%
0.64%
—
0.12
Dividend per sh€
0.15
0.17
0.17
0.16
0.16
0.18
0.18
0.19
0.21
0.22
0.10
6.82%
3.28%
—
17.24
Div yield (avg)%
10.80
12.57
13.47
15.07
13.99
11.54
12.03
11.75
10.73
8.98
3.78
11.54
11.89
89
26.00
Payout ratio%
19.30
20.15
20.70
23.04
21.38
20.47
19.06
21.92
24.89
22.51
5.22
21.92
21.04
89
3.879
Shares (diluted)M
2.643
2.603
2.584
2.364
2.243
1.972
1.984
1.797
1.737
1.863
3.863
(3.65%)
(4.85%)
45
3.69
Buyback yield%
17.29
16.23
16.54
15.40
15.95
15.14
15.38
13.95
15.04
13.42
22.18
15.04
15.39
57
1.475
D/E ratiox
1.242
1.368
1.372
1.361
1.367
1.303
1.375
1.496
1.421
1.378
1.543
1.378
1.370
87
0.428
Enterprise value€M
0.195
0.199
0.211
0.221
0.228
0.229
0.221
0.211
0.226
0.258
1.048
2.49%
4.14%
10
0.676
LT debt€M
0.833
0.942
1.007
1.106
1.232
1.388
1.587
1.519
1.705
1.613
0.935
5.54%
6.83%
85
Revenue
€1.356M
3.20%
1.00×
Cost of revenue
€0.831M
3.30%
1.01×
Operating expenses
€0.190M
3.15%
1.00×
Goodwill & intangibles
16.51%
Spread over hurdle
15.27%